31 Belmont DrLittle RockAR72204
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in Little Rock at 31 Belmont Dr, Little Rock, AR, 72204 priced at $220,000 converts $1,548/mo rent into $225/mo cash flow after a $1,077/mo obligation. Total monthly income equals $1,548/mo, and annual cash flow totals $2,704/yr on $72,930 invested. Return on cash invested prints 23.62% in year one, and rental yield reads 8.44% against a $220,000 entry. Equity gained on principal adds $1,420/yr, while 5% annual appreciation compiles into $60,782 by year five. Five-year ROI reaches 122.52% and total cumulative return in cash sums $89,351. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,548/mo property income covering a $1,077/mo payment, not borrower’s personal income.
Single Family
Built in 1954
0.28 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 72204, Little Rock, AR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,609 (100%) |
| Owner Occupied HU | 6,832 (46.8%) |
| Renter Occupied HU | 5,984 (41.0%) |
| Vacant Housing Units | 1,793 (12.3%) |
| Median Home Value | $137,980 |
| Average Home Value | $206,743 |
Housing Distribution
Address Breakdown
Residential
14,189
Single Family
12,732
Multi-Family
1,457
Businesses
1,146
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Amber Tam • Century 21 Parker & Scroggins Realty - Bryant
Mls Name: CARMLS
Mls ID: #25042789